Flat M3 2 beds 1 bath

New Bailey Street, Salford M3

North West, England · M3

Initial Investment

First Year

£94,900First Year

Profit From Rental Income

After 5 Years

£21,375

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£78,307

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,676	£20,986	£21,511	£22,049	£22,710	£107,932
Total Expenses	£16,129	£16,206	£16,301	£16,399	£16,508	£81,542
Profit Before Tax	£4,547	£4,780	£5,210	£5,650	£6,202	£26,389
Profit After Tax	£3,683	£3,872	£4,220	£4,576	£5,024	£21,375
Change In Property Value	£9,120	£9,394	£17,738	£20,415	£21,640	£78,307
Net Return	£12,803	£13,266	£21,958	£24,991	£26,664	£99,682
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change